Pantera Minerals Income Statement

Financials in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Other Revenue	8.87	-	-	-	-
Revenue	8.87	-	-	-	-
Revenue Growth	-	-	-	-	-
Gross Profit	8.87	-	-	-	-
Selling, General & Admin	1.5	1.32	1.36	1	1.17
Other Operating Expenses	0.16	0.02	-0.13	0.03	0
Operating Expenses	2.26	2	7.04	1.94	2.06
Operating Income	6.62	-2	-7.04	-1.94	-2.06
Interest Expense	-0.01	-0.02	-0.02	-0.03	-0.01
Currency Exchange Gain (Loss)	0.03	-0.01	-0.05	-0	-
Other Non Operating Income (Expenses)	0.01	0.05	0.04	0.08	-0.02
EBT Excluding Unusual Items	6.65	-1.97	-7.07	-1.89	-2.09
Other Unusual Items	-	0.04	0.01	-0.01	-
Pretax Income	6.65	-1.93	-7.07	-1.91	-2.09
Income Tax Expense	9.37	-	-	-	-
Earnings From Continuing Operations	-2.72	-1.93	-7.07	-1.91	-2.09
Earnings From Discontinued Operations	30.6	-1.94	-	-	-
Net Income	27.87	-3.87	-7.07	-1.91	-2.09
Net Income to Common	27.87	-3.87	-7.07	-1.91	-2.09
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	480	440	161	78	69
Shares Outstanding (Diluted)	480	440	161	78	69
Shares Change	9.03%	173.05%	105.77%	13.06%	195.75%
EPS (Basic)	0.06	-0.01	-0.04	-0.02	-0.03
EPS (Diluted)	0.06	-0.01	-0.04	-0.02	-0.03
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Free Cash Flow	-2.28	-3.93	-3.97	-3.15	-3.08
Free Cash Flow Per Share	-0.01	-0.01	-0.03	-0.04	-0.04
Gross Margin	100.00%	-	-	-	-
Operating Margin	74.58%	-	-	-	-
Profit Margin	314.13%	-	-	-	-
Free Cash Flow Margin	-25.72%	-	-	-	-
EBITDA	6.63	-1.84	-2.9	-1.8	-2.06
EBITDA Margin	74.75%	-	-	-	-
D&A For EBITDA	0.02	0.16	4.14	0.14	0
EBIT	6.62	-2	-7.04	-1.94	-2.06
EBIT Margin	74.58%	-	-	-	-
Effective Tax Rate	140.93%	-	-	-	-